1

2

3

4

5

6

7

8

9

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

A B

Author: Abt Associates Inc.

Date Created: 5/19/2008

Date Modified: 3/30/2011

Purpose:

This file contains calculations of facility-level cost-to-revenue ratios for in-scope facilities. Assumes that a facility assumes 100% of compliance costs. 

(CBI)

File Contents:

Worksheet Contents

Assumptions Lists assumed constants used throughout the cost and economic impacts analysis model as well as various adjustment indexes for dollar years 

adjustments.

FacilityInfo Contains facility-level information used for this analysis. Information read from the PlantData.xls file does not depend on the analyzed option. 

Information read from the Private_Costs.xls file depends on the analyzed option.

CTR_Low Contains calculations of facility-level cost-to-revenue ratios. Reads information from the Facility_Info worksheet. 

CTR_NERC_Low Contains cost-to-revenue by facility and NERC region.

CTR_PlantType_Low Contains cost-to-revenue by facility and facility type.

CTR_OwnerType_Low Contains cost-to-revenue by facility and ownership type.

Summary_Low Contains summary of analysis results.

Input Files:

External data used in calculations/analysis:

PlantData.xls Contains facility-level information not-dependent on selected options.

Private_Costs.xls Contains facility-level costs and weights.

The original version of this file contains, or is linked to a file that contains, confidential business information (CBI), or information that could be used to reveal CBI. As a result, the values 

for any variables determined by EPA to be CBI, or that could be used to reveal CBI, have been concealed.

FileInfo 1 of 133
Discount Rate 7%

Option AIF_03.15.11

Weights P2RR - 29Sep10_NERC_125MGD

Discounting Year Analysis Year (2015)

1 2 3 4 5 6 7 8 9

Facility-Level Cost-to-Revenue Analysis Summary

<1% 1-3% >3% No Revenue

Cooperative 25 0 25 0 0 0 0.00% 0.00%

Federal 16 0 5 0 12 0 0.00% 7.81%

Investor-owned 306 0 265 3 37 0 0.00% 17.16%

Municipality 25 0 25 0 0 0 0.00% 0.00%

Nonutility 170 0 151 1 13 5 0.00% 14.88%

Political Subdivision 0 0 0 0 0 0 0.00% 0.00%

State 17 0 15 0 2 0 0.00% 4.60%

Total 559 0 485 5 64 5 0.00% 17.16%

Coal Steam 347 0 307 0 40 0 0.00% 10.73%

Combined Cycle 35 0 35 0 0 0 0.00% 0.00%

Gas 74 0 63 1 5 5 0.00% 17.16%

Nuclear 50 0 31 0 19 0 0.00% 16.28%

Oil 28 0 25 3 0 0 0.00% 2.92%

Other Steam 24 0 24 0 0 0 0.00% 0.00%

No Steam 0 0 0 0 0 0 0.00% 0.00%

Total 559 0 485 5 64 5 0.00% 17.16%

ASCC 0 0 0 0 0 0 0.00% 0.00%

ERCOT 42 0 27 1 9 5 0.00% 8.83%

FRCC 25 0 16 3 6 0 0.00% 5.70%

HICC 3 0 3 0 0 0 0.00% 0.00%

MRO 46 0 46 0 0 0 0.00% 0.00%

NPCC 63 0 59 0 4 0 0.00% 10.73%

RFC 164 0 150 0 14 0 0.00% 16.28%

SERC 157 0 126 0 31 0 0.00% 17.16%

SPP 34 0 34 0 0 0 0.00% 0.00%

WECC 23 0 23 0 0 0 0.00% 0.00%

Total 559 0 485 5 64 5 0.00% 17.16%

By NERC Region

Minimum

Ratio

Maximum

Ratio

By Ownership Type

By Plant Type

Facility Type

Total Number 

of Facilities

Baseline 

Closure

Number of Facilities with a Ratio of

Summary_Low 2 of 133
Discount Rate 7%

Option AIF_03.15.11

Weights P2RR - 29Sep10_NERC_125MGD

Discounting Year Analysis Year (2015)

1 2 3 4 5 6 7 8 9 10 11 12 13 14

EIA Plant Code Weights

Coal 

Steam

Combined 

Cycle Gas Nuclear Oil

Other 

Steam No Steam Retired Plant Type

Min

Ratio

Max

Ratio

3 2.32142857 4.71% Coal Steam 0.00% 10.73%

7 2.32142857 0.00% Combined Cycle 0.00% 0.00%

8 2.32142857 0.00% Gas 0.00% 17.16%

10 0 Nuclear 0.00% 16.28%

26 0 Oil 0.00% 2.92%

46 2.32142857 7.59% Other Steam 0.00% 0.00%

47 2.32142857 7.19% No Steam 0.00% 0.00%

50 2.32142857 6.27% Retired 0.00% 0.00%

51 1 0.00%

56 5 0.00%

113 0

127 1 0.00%

130 2.527775 0.00%

136 1 0.00%

165 2.33333333 0.00%

170 0

173 0

201 0

202 2.5 0.00%

203 2.5 0.00%

204 0

207 0

210 0

228 0

246 0

247 0

259 0

260 0

271 0

273 0

298 1 0.00%

302 0

310 0

330 0

335 0

341 0

345 0

CTR_PlantType_Low 3 of 133
EIA Plant Code Weights

Coal 

Steam

Combined 

Cycle Gas Nuclear Oil

Other 

Steam No Steam Retired Plant Type

Min

Ratio

Max

Ratio

350 0

356 0

360 0

371 1 0.00%

384 0

399 0

400 0

404 0

460 2 0.00%

462 2 0.00%

465 0

468 0

469 1 0.00%

477 0

478 0

525 1 0.00%

527 1 0.00%

533 0

544 0

546 0

548 0

562 0

566 4.22712222 0.00%

568 0

593 0

594 2.19220833 0.00%

603 1 0.00%

609 1.88888889 0.00%

610 0

612 0

613 0

617 1.88888889 2.22%

619 1.88888889 0.00%

620 1.88888889 0.00%

628 1.88888889 3.53%

634 0

638 0

641 2.32142857 0.00%

642 2.32142857 0.00%

643 2.32142857 0.00%

645 1.88888889 3.97%

646 0

647 0

CTR_PlantType_Low 4 of 133
EIA Plant Code Weights

Coal 

Steam

Combined 

Cycle Gas Nuclear Oil

Other 

Steam No Steam Retired Plant Type

Min

Ratio

Max

Ratio

649 0

658 0

667 0

668 0

675 1.88888889 0.00%

676 0

689 1.5 0.00%

693 0

699 0

700 0

703 1 0.00%

708 0

709 0

710 0

715 0

727 0

728 2.32142857 0.00%

733 2.32142857 0.00%

734 0

753 0

764 1.5 0.00%

765 0

766 1.5 0.00%

856 4.02778 0.00%

861 1.25 0.00%

862 4.02778 0.00%

863 0

864 0

867 0

869 0

874 0

876 0

879 1.27315556 0.00%

880 0

883 4.02778 0.00%

884 0

886 0

887 1.25 0.00%

889 1.27315556 0.00%

891 4.02778 0.00%

892 0

897 0

898 0

CTR_PlantType_Low 5 of 133
EIA Plant Code Weights

Coal 

Steam

Combined 

Cycle Gas Nuclear Oil

Other 

Steam No Steam Retired Plant Type

Min

Ratio

Max

Ratio

963 0

964 0

972 1.27315556 0.00%

976 0

983 2.11698621 7.07%

988 0

990 0

991 0

992 0

994 2.11698621 0.00%

995 2.11698621 0.00%

996 0

997 2.11698621 0.00%

1001 2.11698621 0.00%

1004 0

1007 0

1008 2.11698621 0.00%

1010 2.11698621 0.00%

1012 0

1032 1.91511667 0.00%

1037 1.91511667 0.00%

1043 2.11698621 0.00%

1046 0

1047 0

1048 0

1058 0

1060 3.2222 0.00%

1073 0

1081 2.58335 0.00%

1082 2.3 0.00%

1091 0

1104 0

1167 0

1218 0

1239 0

1241 0

1243 0

1250 1 0.00%

1252 1 0.00%

1291 0

1294 0

1295 0

1353 0

CTR_PlantType_Low 6 of 133
EIA Plant Code Weights

Coal 

Steam

Combined 

Cycle Gas Nuclear Oil

Other 

Steam No Steam Retired Plant Type

Min

Ratio

Max

Ratio

1355 0

1356 4.419425 0.00%

1357 2.11698621 0.00%

1361 0

1363 0

1364 3.5 0.00%

1372 0

1374 2.11698621 0.00%

1378 0

1379 0

1381 0

1382 0

1383 1.91511667 0.00%

1384 0

1385 0

1394 2.32142857 0.00%

1400 0

1402 0

1403 2.32142857 17.16%

1404 2.32142857 0.00%

1407 0

1409 0

1416 0

1417 0

1448 2.32142857 0.00%

1496 0

1507 0

1552 0

1553 0

1554 0

1559 1.4054 0.00%

1564 0

1570 2.11698621 0.00%

1571 0

1572 2.19220833 0.00%

1573 0

1588 4.22712222 0.00%

1589 0

1590 0

1594 0

1595 0

1599 4.22712222 0.00%

1606 0

CTR_PlantType_Low 7 of 133
EIA Plant Code Weights

Coal 

Steam

Combined 

Cycle Gas Nuclear Oil

Other 

Steam No Steam Retired Plant Type

Min

Ratio

Max

Ratio

1613 0

1619 4.22712222 10.73%

1626 0

1682 1.43014286 0.00%

1695 0

1702 0

1710 0

1715 1 0.00%

1720 2.11698621 0.00%

1723 2.11698621 0.00%

1726 0

1729 0

1731 2.11698621 0.00%

1732 0

1733 3.5 4.67%

1740 0

1743 2.11698621 5.75%

1745 0

1769 1.25 0.00%

1771 1.27315556 0.00%

1822 0

1825 0

1830 1.91511667 0.00%

1831 0

1832 3.1111 0.00%

1843 0

1859 0

1866 0

1880 0

1888 1.27315556 0.00%

1891 2 0.00%

1893 2.3 0.00%

1897 2.3 0.00%

1904 2.3 0.00%

1912 0

1915 0

1918 0

1922 0

1925 2.3 0.00%

1926 2 0.00%

1927 2.3 0.00%

1934 0

1943 1 0.00%

CTR_PlantType_Low 8 of 133
EIA Plant Code Weights

Coal 

Steam

Combined 

Cycle Gas Nuclear Oil

Other 

Steam No Steam Retired Plant Type

Min

Ratio

Max

Ratio

1960 0

1973 0

2008 0

2018 0

2039 0

2046 0

2049 0

2050 0

2051 0

2053 0

2078 0

2079 0

2080 0

2094 5.75 0.00%

2098 0

2103 4.02778 6.91%

2104 4.02778 0.00%

2107 0

2161 0

2167 0

2168 0

2169 0

2171 0

2187 0

2226 0

2289 0

2291 0

2330 0

2364 4.22712222 0.00%

2367 0

2378 0

2384 2.19220833 0.00%

2388 2.19220833 16.28%

2390 0

2399 0

2403 2.19220833 0.00%

2404 0

2406 0

2408 0

2410 0

2411 0

2442 0

2451 1 0.00%

CTR_PlantType_Low 9 of 133
EIA Plant Code Weights

Coal 

Steam

Combined 

Cycle Gas Nuclear Oil

Other 

Steam No Steam Retired Plant Type

Min

Ratio

Max

Ratio

2465 2 0.00%

2480 1.44566667 0.00%

2491 0

2493 4.22712222 0.00%

2497 0

2500 0

2502 0

2511 0

2513 1.43014286 0.00%

2514 4.22712222 0.00%

2516 0

2517 0

2526 1.43014286 0.00%

2529 0

2535 4.22712222 0.00%

2539 0

2549 0

2554 0

2589 0

2594 0

2625 1.44566667 0.00%

2629 0

2642 0

2706 2.32142857 0.00%

2708 0

2709 0

2712 2.32142857 4.79%

2713 0

2716 0

2718 1.6 0.00%

2720 0

2721 0

2723 0

2727 0

2732 1.6 0.00%

2790 0

2817 2.3 0.00%

2823 2.3 0.00%

2824 0

2828 0

2830 0

2832 0

2835 2.11698621 0.00%

CTR_PlantType_Low 10 of 133
EIA Plant Code Weights

Coal 

Steam

Combined 

Cycle Gas Nuclear Oil

Other 

Steam No Steam Retired Plant Type

Min

Ratio

Max

Ratio

2836 0

2837 2.11698621 0.00%

2838 2.11698621 0.00%

2840 2.11698621 0.00%

2843 0

2848 2.11698621 0.00%

2850 2.11698621 0.00%

2857 0

2861 2.11698621 0.00%

2864 0

2866 2.11698621 5.11%

2872 0

2876 0

2878 2.11698621 0.00%

2914 0

2917 0

2937 0

2942 0

2951 0

2952 5.75 0.00%

2953 0

2956 0

2964 2.33333333 0.00%

2965 0

3000 0

3098 2.11698621 0.00%

3113 0

3115 2.04518 0.00%

3118 2.04518 0.00%

3122 2.04518 0.00%

3130 2.19220833 0.00%

3131 0

3132 0

3136 2.04518 0.00%

3138 0

3140 2.19220833 0.00%

3148 2.19220833 0.00%

3149 2.04518 0.00%

3152 2.19220833 0.00%

3159 2.19220833 0.00%

3160 0

3161 0

3166 0

CTR_PlantType_Low 11 of 133
EIA Plant Code Weights

Coal 

Steam

Combined 

Cycle Gas Nuclear Oil

Other 

Steam No Steam Retired Plant Type

Min

Ratio

Max

Ratio

3169 0

3176 0

3178 0

3179 1 0.00%

3181 0

3236 1.44566667 0.00%

3251 2.32142857 0.00%

3264 0

3265 2.32142857 9.33%

3280 2.527775 0.00%

3287 0

3295 0

3297 2.32142857 0.00%

3298 0

3317 1.6 0.00%

3319 0

3334 0

3393 2.32142857 0.00%

3396 0

3399 2.32142857 7.02%

3403 0

3405 2.32142857 0.00%

3406 0

3407 0

3436 0

3438 1 0.00%

3439 0

3441 2.28571429 NoRev

3442 2 0.00%

3443 2.28571429 NoRev

3452 0

3453 2.28571429 0.00%

3454 0

3455 0

3457 0

3459 0

3460 2.28571429 3.54%

3461 0

3464 0

3466 1.25 1.54%

3468 0

3470 2.28571429 0.00%

3471 0

CTR_PlantType_Low 12 of 133
EIA Plant Code Weights

Coal 

Steam

Combined 

Cycle Gas Nuclear Oil

Other 

Steam No Steam Retired Plant Type

Min

Ratio

Max

Ratio

3476 5.75 0.00%

3477 0

3478 0

3489 0

3490 1.25 0.00%

3491 0

3492 0

3493 0

3497 0

3502 0

3503 0

3504 2.28571429 0.00%

3506 2.28571429 0.00%

3507 0

3508 0

3521 0

3523 0

3524 0

3527 0

3548 0

3549 0

3576 2.28571429 0.00%

3601 2.28571429 0.00%

3611 0

3612 0

3627 0

3628 0

3631 0

3644 1 0.00%

3648 0

3751 4.22712222 0.00%

3775 0

3776 2.11698621 0.00%

3788 0

3796 0

3797 0

3803 0

3804 0

3806 1.6 7.46%

3809 2.32142857 0.00%

3845 0

3935 0

3936 2.11698621 0.00%

CTR_PlantType_Low 13 of 133
EIA Plant Code Weights

Coal 

Steam

Combined 

Cycle Gas Nuclear Oil

Other 

Steam No Steam Retired Plant Type

Min

Ratio

Max

Ratio

3938 0

3942 0

3943 1 0.00%

3944 0

3945 0

3946 2.11698621 0.00%

3947 2.11698621 0.00%

3948 1 0.00%

3954 0

3982 0

3992 0

4005 2.58335 0.00%

4040 4.02778 0.00%

4041 4.02778 0.00%

4042 1.25 0.00%

4046 0

4048 0

4050 0

4054 0

4057 0

4072 0

4078 0

4125 1.27315556 0.00%

4127 0

4140 2.3 0.00%

4143 0

4158 0

4162 0

4195 0

4270 0

4271 0

4937 2.28571429 0.00%

4938 2.28571429 0.00%

4939 1.25 0.00%

4940 0

4941 0

6000 0

6001 2.527775 0.00%

6002 1 0.00%

6004 4.419425 0.00%

6009 0

6011 2.19220833 14.88%

6014 0

CTR_PlantType_Low 14 of 133
EIA Plant Code Weights

Coal 

Steam

Combined 

Cycle Gas Nuclear Oil

Other 

Steam No Steam Retired Plant Type

Min

Ratio

Max

Ratio

6015 0

6016 0

6017 4.02778 0.00%

6018 0

6019 0

6020 0

6021 1 0.00%

6022 0

6023 0

6025 0

6026 4.02778 0.00%

6031 0

6034 0

6036 2.527775 0.00%

6038 0

6040 0

6041 1 0.00%

6042 2 0.00%

6043 1.88888889 0.00%

6045 1.88888889 5.70%

6051 0

6052 0

6055 0

6064 0

6065 0

6068 2.33333333 0.00%

6071 1 0.00%

6077 0

6082 0

6085 4.419425 0.00%

6089 2.58335 0.00%

6090 1 0.00%

6094 4.419425 0.00%

6095 0

6096 0

6098 2.58335 0.00%

6099 0

6103 0

6105 0

6110 0

6112 0

6115 0

6118 1 0.00%

CTR_PlantType_Low 15 of 133
EIA Plant Code Weights

Coal 

Steam

Combined 

Cycle Gas Nuclear Oil

Other 

Steam No Steam Retired Plant Type

Min

Ratio

Max

Ratio

6122 0

6124 2.5 0.00%

6127 0

6136 0

6137 1 0.00%

6138 0

6139 0

6145 2.28571429 8.83%

6146 0

6147 2.28571429 5.61%

6149 0

6152 2.32142857 7.81%

6153 0

6155 0

6156 0

6165 0

6166 1 0.00%

6168 0

6170 0

6178 0

6179 2.28571429 4.60%

6181 0

6190 0

6213 0

6238 1.27315556 0.00%

6243 0

6246 1 0.00%

6249 2.5 0.00%

6250 1 0.00%

6251 1.25 0.00%

6254 0

6257 1.6 0.00%

6264 1 0.00%

6288 0

6462 1 0.00%

6639 0

6641 0

6705 0

6772 1 0.00%

6823 0

7097 0

7210 1 0.00%

7213 1 0.00%

CTR_PlantType_Low 16 of 133
EIA Plant Code Weights

Coal 

Steam

Combined 

Cycle Gas Nuclear Oil

Other 

Steam No Steam Retired Plant Type

Min

Ratio

Max

Ratio

7242 0

7286 0

7343 2.3 0.00%

7652 0

7722 0

7902 5.75 0.00%

8002 0

8006 0

8011 0

8023 1.27315556 0.00%

8024 0

8036 0

8042 2.32142857 5.64%

8048 1.5 2.92%

8054 2.32142857 0.00%

8055 2.32142857 7.62%

8056 0

8063 0

8066 3.5 0.00%

8069 3.5 0.00%

8073 0

8102 0

8222 1 0.00%

8226 0

8906 0

8907 0

9864 0

10043 0

10151 1.1398 0.00%

10338 1.43014286 0.00%

10354 0

10464 2.18498 0.00%

10485 2.19220833 0.00%

10567 1.43014286 0.00%

10617 2.18498 0.00%

10629 1.4054 0.00%

10743 1.91511667 0.00%

10745 0

10766 0

10773 0

50366 1.91511667 0.00%

50880 1.43014286 0.00%

50882 2.18498 0.00%

CTR_PlantType_Low 17 of 133
EIA Plant Code Weights

Coal 

Steam

Combined 

Cycle Gas Nuclear Oil

Other 

Steam No Steam Retired Plant Type

Min

Ratio

Max

Ratio

50884 0

50885 2.1398 0.00%

50888 1.1398 0.00%

50907 2.18498 0.00%

50951 0

50974 0

50976 1.1398 0.00%

52007 0

54035 2.7921 0.00%

54304 1.1111 0.00%

54689 3.2222 0.00%

54755 2.7921 0.00%

54775 1.27315556 0.00%

54785 1.4054 0.00%

54914 2.18498 0.00%

54945 1.43014286 0.00%

55318 0

CTR_PlantType_Low 18 of 133
Discount Rate 7%

Option AIF_03.15.11

Weights P2RR - 29Sep10_NERC_125MGD

Discounting YearAnalysis Year (2015)

Summary

1 2 3 4 5 6 7 8 9 10 1 2 3

EIA Plant Code Weights Cooperative Federal Investor-owned Municipality Nonutility Political Subdivision State Retired

Ownership

Type Min Max

3 2.321428571 4.71% Cooperative 0.00% 0.00%

7 2.321428571 0.00% Federal 0.00% 7.81%

8 2.321428571 0.00% Investor-owned 0.00% 17.16%

10 0 Municipality 0.00% 0.00%

26 0 Nonutility 0.00% 14.88%

46 2.321428571 7.59% Political Subdivision 0.00% 0.00%

47 2.321428571 7.19% State 0.00% 4.60%

50 2.321428571 6.27% Retired 0.00% 0.00%

51 1 0.00%

56 5 0.00%

113 0

127 1 0.00%

130 2.527775 0.00%

136 1 0.00%

165 2.333333333 0.00%

170 0

173 0

201 0

202 2.5 0.00%

203 2.5 0.00%

204 0

207 0

210 0

228 0

246 0

247 0

259 0

260 0

271 0

273 0

298 1 0.00%

302 0

310 0

330 0

335 0

341 0

345 0

CTR_OwnerType_Low 19 of 133
EIA Plant Code Weights Cooperative Federal Investor-owned Municipality Nonutility Political Subdivision State Retired

Ownership

Type Min Max

350 0

356 0

360 0

371 1 0.00%

384 0

399 0

400 0

404 0

460 2 0.00%

462 2 0.00%

465 0

468 0

469 1 0.00%

477 0

478 0

525 1 0.00%

527 1 0.00%

533 0

544 0

546 0

548 0

562 0

566 4.227122222 0.00%

568 0

593 0

594 2.192208333 0.00%

603 1 0.00%

609 1.888888889 0.00%

610 0

612 0

613 0

617 1.888888889 2.22%

619 1.888888889 0.00%

620 1.888888889 0.00%

628 1.888888889 3.53%

634 0

638 0

641 2.321428571 0.00%

642 2.321428571 0.00%

643 2.321428571 0.00%

645 1.888888889 3.97%

646 0

647 0

CTR_OwnerType_Low 20 of 133
EIA Plant Code Weights Cooperative Federal Investor-owned Municipality Nonutility Political Subdivision State Retired

Ownership

Type Min Max

649 0

658 0

667 0

668 0

675 1.888888889 0.00%

676 0

689 1.5 0.00%

693 0

699 0

700 0

703 1 0.00%

708 0

709 0

710 0

715 0

727 0

728 2.321428571 0.00%

733 2.321428571 0.00%

734 0

753 0

764 1.5 0.00%

765 0

766 1.5 0.00%

856 4.02778 0.00%

861 1.25 0.00%

862 4.02778 0.00%

863 0

864 0

867 0

869 0

874 0

876 0

879 1.273155556 0.00%

880 0

883 4.02778 0.00%

884 0

886 0

887 1.25 0.00%

889 1.273155556 0.00%

891 4.02778 0.00%

892 0

897 0

898 0

CTR_OwnerType_Low 21 of 133
EIA Plant Code Weights Cooperative Federal Investor-owned Municipality Nonutility Political Subdivision State Retired

Ownership

Type Min Max

963 0

964 0

972 1.273155556 0.00%

976 0

983 2.116986207 7.07%

988 0

990 0

991 0

992 0

994 2.116986207 0.00%

995 2.116986207 0.00%

996 0

997 2.116986207 0.00%

1001 2.116986207 0.00%

1004 0

1007 0

1008 2.116986207 0.00%

1010 2.116986207 0.00%

1012 0

1032 1.915116667 0.00%

1037 1.915116667 0.00%

1043 2.116986207 0.00%

1046 0

1047 0

1048 0

1058 0

1060 3.2222 0.00%

1073 0

1081 2.58335 0.00%

1082 2.3 0.00%

1091 0

1104 0

1167 0

1218 0

1239 0

1241 0

1243 0

1250 1 0.00%

1252 1 0.00%

1291 0

1294 0

1295 0

1353 0

CTR_OwnerType_Low 22 of 133
EIA Plant Code Weights Cooperative Federal Investor-owned Municipality Nonutility Political Subdivision State Retired

Ownership

Type Min Max

1355 0

1356 4.419425 0.00%

1357 2.116986207 0.00%

1361 0

1363 0

1364 3.5 0.00%

1372 0

1374 2.116986207 0.00%

1378 0

1379 0

1381 0

1382 0

1383 1.915116667 0.00%

1384 0

1385 0

1394 2.321428571 0.00%

1400 0

1402 0

1403 2.321428571 17.16%

1404 2.321428571 0.00%

1407 0

1409 0

1416 0

1417 0

1448 2.321428571 0.00%

1496 0

1507 0

1552 0

1553 0

1554 0

1559 1.4054 0.00%

1564 0

1570 2.116986207 0.00%

1571 0

1572 2.192208333 0.00%

1573 0

1588 4.227122222 0.00%

1589 0

1590 0

1594 0

1595 0

1599 4.227122222 0.00%

1606 0

CTR_OwnerType_Low 23 of 133
EIA Plant Code Weights Cooperative Federal Investor-owned Municipality Nonutility Political Subdivision State Retired

Ownership

Type Min Max

1613 0

1619 4.227122222 10.73%

1626 0

1682 1.430142857 0.00%

1695 0

1702 0

1710 0

1715 1 0.00%

1720 2.116986207 0.00%

1723 2.116986207 0.00%

1726 0

1729 0

1731 2.116986207 0.00%

1732 0

1733 3.5 4.67%

1740 0

1743 2.116986207 5.75%

1745 0

1769 1.25 0.00%

1771 1.273155556 0.00%

1822 0

1825 0

1830 1.915116667 0.00%

1831 0

1832 3.1111 0.00%

1843 0

1859 0

1866 0

1880 0

1888 1.273155556 0.00%

1891 2 0.00%

1893 2.3 0.00%

1897 2.3 0.00%

1904 2.3 0.00%

1912 0

1915 0

1918 0

1922 0

1925 2.3 0.00%

1926 2 0.00%

1927 2.3 0.00%

1934 0

1943 1 0.00%

CTR_OwnerType_Low 24 of 133
EIA Plant Code Weights Cooperative Federal Investor-owned Municipality Nonutility Political Subdivision State Retired

Ownership

Type Min Max

1960 0

1973 0

2008 0

2018 0

2039 0

2046 0

2049 0

2050 0

2051 0

2053 0

2078 0

2079 0

2080 0

2094 5.75 0.00%

2098 0

2103 4.02778 6.91%

2104 4.02778 0.00%

2107 0

2161 0

2167 0

2168 0

2169 0

2171 0

2187 0

2226 0

2289 0

2291 0

2330 0

2364 4.227122222 0.00%

2367 0

2378 0

2384 2.192208333 0.00%

2388 2.192208333 16.28%

2390 0

2399 0

2403 2.192208333 0.00%

2404 0

2406 0

2408 0

2410 0

2411 0

2442 0

2451 1 0.00%

CTR_OwnerType_Low 25 of 133
EIA Plant Code Weights Cooperative Federal Investor-owned Municipality Nonutility Political Subdivision State Retired

Ownership

Type Min Max

2465 2 0.00%

2480 1.445666667 0.00%

2491 0

2493 4.227122222 0.00%

2497 0

2500 0

2502 0

2511 0

2513 1.430142857 0.00%

2514 4.227122222 0.00%

2516 0

2517 0

2526 1.430142857 0.00%

2529 0

2535 4.227122222 0.00%

2539 0

2549 0

2554 0

2589 0

2594 0

2625 1.445666667 0.00%

2629 0

2642 0

2706 2.321428571 0.00%

2708 0

2709 0

2712 2.321428571 4.79%

2713 0

2716 0

2718 1.6 0.00%

2720 0

2721 0

2723 0

2727 0

2732 1.6 0.00%

2790 0

2817 2.3 0.00%

2823 2.3 0.00%

2824 0

2828 0

2830 0

2832 0

2835 2.116986207 0.00%

CTR_OwnerType_Low 26 of 133
EIA Plant Code Weights Cooperative Federal Investor-owned Municipality Nonutility Political Subdivision State Retired

Ownership

Type Min Max

2836 0

2837 2.116986207 0.00%

2838 2.116986207 0.00%

2840 2.116986207 0.00%

2843 0

2848 2.116986207 0.00%

2850 2.116986207 0.00%

2857 0

2861 2.116986207 0.00%

2864 0

2866 2.116986207 5.11%

2872 0

2876 0

2878 2.116986207 0.00%

2914 0

2917 0

2937 0

2942 0

2951 0

2952 5.75 0.00%

2953 0

2956 0

2964 2.333333333 0.00%

2965 0

3000 0

3098 2.116986207 0.00%

3113 0

3115 2.04518 0.00%

3118 2.04518 0.00%

3122 2.04518 0.00%

3130 2.192208333 0.00%

3131 0

3132 0

3136 2.04518 0.00%

3138 0

3140 2.192208333 0.00%

3148 2.192208333 0.00%

3149 2.04518 0.00%

3152 2.192208333 0.00%

3159 2.192208333 0.00%

3160 0

3161 0

3166 0

CTR_OwnerType_Low 27 of 133
EIA Plant Code Weights Cooperative Federal Investor-owned Municipality Nonutility Political Subdivision State Retired

Ownership

Type Min Max

3169 0

3176 0

3178 0

3179 1 0.00%

3181 0

3236 1.445666667 0.00%

3251 2.321428571 0.00%

3264 0

3265 2.321428571 9.33%

3280 2.527775 0.00%

3287 0

3295 0

3297 2.321428571 0.00%

3298 0

3317 1.6 0.00%

3319 0

3334 0

3393 2.321428571 0.00%

3396 0

3399 2.321428571 7.02%

3403 0

3405 2.321428571 0.00%

3406 0

3407 0

3436 0

3438 1 0.00%

3439 0

3441 2.285714286 NoRev

3442 2 0.00%

3443 2.285714286 NoRev

3452 0

3453 2.285714286 0.00%

3454 0

3455 0

3457 0

3459 0

3460 2.285714286 3.54%

3461 0

3464 0

3466 1.25 1.54%

3468 0

3470 2.285714286 0.00%

3471 0

CTR_OwnerType_Low 28 of 133
EIA Plant Code Weights Cooperative Federal Investor-owned Municipality Nonutility Political Subdivision State Retired

Ownership

Type Min Max

3476 5.75 0.00%

3477 0

3478 0

3489 0

3490 1.25 0.00%

3491 0

3492 0

3493 0

3497 0

3502 0

3503 0

3504 2.285714286 0.00%

3506 2.285714286 0.00%

3507 0

3508 0

3521 0

3523 0

3524 0

3527 0

3548 0

3549 0

3576 2.285714286 0.00%

3601 2.285714286 0.00%

3611 0

3612 0

3627 0

3628 0

3631 0

3644 1 0.00%

3648 0

3751 4.227122222 0.00%

3775 0

3776 2.116986207 0.00%

3788 0

3796 0

3797 0

3803 0

3804 0

3806 1.6 7.46%

3809 2.321428571 0.00%

3845 0

3935 0

3936 2.116986207 0.00%

CTR_OwnerType_Low 29 of 133
EIA Plant Code Weights Cooperative Federal Investor-owned Municipality Nonutility Political Subdivision State Retired

Ownership

Type Min Max

3938 0

3942 0

3943 1 0.00%

3944 0

3945 0

3946 2.116986207 0.00%

3947 2.116986207 0.00%

3948 1 0.00%

3954 0

3982 0

3992 0

4005 2.58335 0.00%

4040 4.02778 0.00%

4041 4.02778 0.00%

4042 1.25 0.00%

4046 0

4048 0

4050 0

4054 0

4057 0

4072 0

4078 0

4125 1.273155556 0.00%

4127 0

4140 2.3 0.00%

4143 0

4158 0

4162 0

4195 0

4270 0

4271 0

4937 2.285714286 0.00%

4938 2.285714286 0.00%

4939 1.25 0.00%

4940 0

4941 0

6000 0

6001 2.527775 0.00%

6002 1 0.00%

6004 4.419425 0.00%

6009 0

6011 2.192208333 14.88%

6014 0

CTR_OwnerType_Low 30 of 133
EIA Plant Code Weights Cooperative Federal Investor-owned Municipality Nonutility Political Subdivision State Retired

Ownership

Type Min Max

6015 0

6016 0

6017 4.02778 0.00%

6018 0

6019 0

6020 0

6021 1 0.00%

6022 0

6023 0

6025 0

6026 4.02778 0.00%

6031 0

6034 0

6036 2.527775 0.00%

6038 0

6040 0

6041 1 0.00%

6042 2 0.00%

6043 1.888888889 0.00%

6045 1.888888889 5.70%

6051 0

6052 0

6055 0

6064 0

6065 0

6068 2.333333333 0.00%

6071 1 0.00%

6077 0

6082 0

6085 4.419425 0.00%

6089 2.58335 0.00%

6090 1 0.00%

6094 4.419425 0.00%

6095 0

6096 0

6098 2.58335 0.00%

6099 0

6103 0

6105 0

6110 0

6112 0

6115 0

6118 1 0.00%

CTR_OwnerType_Low 31 of 133
EIA Plant Code Weights Cooperative Federal Investor-owned Municipality Nonutility Political Subdivision State Retired

Ownership

Type Min Max

6122 0

6124 2.5 0.00%

6127 0

6136 0

6137 1 0.00%

6138 0

6139 0

6145 2.285714286 8.83%

6146 0

6147 2.285714286 5.61%

6149 0

6152 2.321428571 7.81%

6153 0

6155 0

6156 0

6165 0

6166 1 0.00%

6168 0

6170 0

6178 0

6179 2.285714286 4.60%

6181 0

6190 0

6213 0

6238 1.273155556 0.00%

6243 0

6246 1 0.00%

6249 2.5 0.00%

6250 1 0.00%

6251 1.25 0.00%

6254 0

6257 1.6 0.00%

6264 1 0.00%

6288 0

6462 1 0.00%

6639 0

6641 0

6705 0

6772 1 0.00%

6823 0

7097 0

7210 1 0.00%

7213 1 0.00%

CTR_OwnerType_Low 32 of 133
EIA Plant Code Weights Cooperative Federal Investor-owned Municipality Nonutility Political Subdivision State Retired

Ownership

Type Min Max

7242 0

7286 0

7343 2.3 0.00%

7652 0

7722 0

7902 5.75 0.00%

8002 0

8006 0

8011 0

8023 1.273155556 0.00%

8024 0

8036 0

8042 2.321428571 5.64%

8048 1.5 2.92%

8054 2.321428571 0.00%

8055 2.321428571 7.62%

8056 0

8063 0

8066 3.5 0.00%

8069 3.5 0.00%

8073 0

8102 0

8222 1 0.00%

8226 0

8906 0

8907 0

9864 0

10043 0

10151 1.1398 0.00%

10338 1.430142857 0.00%

10354 0

10464 2.18498 0.00%

10485 2.192208333 0.00%

10567 1.430142857 0.00%

10617 2.18498 0.00%

10629 1.4054 0.00%

10743 1.915116667 0.00%

10745 0

10766 0

10773 0

50366 1.915116667 0.00%

50880 1.430142857 0.00%

50882 2.18498 0.00%

CTR_OwnerType_Low 33 of 133
EIA Plant Code Weights Cooperative Federal Investor-owned Municipality Nonutility Political Subdivision State Retired

Ownership

Type Min Max

50884 0

50885 2.1398 0.00%

50888 1.1398 0.00%

50907 2.18498 0.00%

50951 0

50974 0

50976 1.1398 0.00%

52007 0

54035 2.7921 0.00%

54304 1.1111 0.00%

54689 3.2222 0.00%

54755 2.7921 0.00%

54775 1.273155556 0.00%

54785 1.4054 0.00%

54914 2.18498 0.00%

54945 1.430142857 0.00%

55318 0

CTR_OwnerType_Low 34 of 133
Discount Rate 7%

Option AIF_03.15.11

Weights P2RR - 29Sep10_NERC_125MGD

Discounting Year Analysis Year (2015)

Summary

1 2 3 4 5 6 7 8 9 10 11 13 16 1 2 3

EIA Plant Code Weights ASCC ERCOT FRCC HICC MRO NPCC RFC SERC SPP WECC Retired NERC Min Max

3 2.32143 4.71% ASCC 0.00% 0.00%

7 2.32143 0.00% ERCOT 0.00% 8.83%

8 2.32143 0.00% FRCC 0.00% 5.70%

10 0 HICC 0.00% 0.00%

26 0 MRO 0.00% 0.00%

46 2.32143 7.59% NPCC 0.00% 10.73%

47 2.32143 7.19% RFC 0.00% 16.28%

50 2.32143 6.27% SERC 0.00% 17.16%

51 1 0.00% SPP 0.00% 0.00%

56 5 0.00% WECC 0.00% 0.00%

113 0 Retired 0.00% 0.00%

127 1 0.00%

130 2.52778 0.00%

136 1 0.00%

165 2.33333 0.00%

170 0

173 0

201 0

202 2.5 0.00%

203 2.5 0.00%

204 0

207 0

210 0

228 0

246 0

247 0

259 0

260 0

271 0

273 0

298 1 0.00%

302 0

310 0

330 0

335 0

341 0

345 0

350 0

CTR_NERC_Low 35 of 133
EIA Plant Code Weights ASCC ERCOT FRCC HICC MRO NPCC RFC SERC SPP WECC Retired NERC Min Max

356 0

360 0

371 1 0.00%

384 0

399 0

400 0

404 0

460 2 0.00%

462 2 0.00%

465 0

468 0

469 1 0.00%

477 0

478 0

525 1 0.00%

527 1 0.00%

533 0

544 0

546 0

548 0

562 0

566 4.22712 0.00%

568 0

593 0

594 2.19221 0.00%

603 1 0.00%

609 1.88889 0.00%

610 0

612 0

613 0

617 1.88889 2.22%

619 1.88889 0.00%

620 1.88889 0.00%

628 1.88889 3.53%

634 0

638 0

641 2.32143 0.00%

642 2.32143 0.00%

643 2.32143 0.00%

645 1.88889 3.97%

646 0

647 0

649 0

658 0

CTR_NERC_Low 36 of 133
EIA Plant Code Weights ASCC ERCOT FRCC HICC MRO NPCC RFC SERC SPP WECC Retired NERC Min Max

667 0

668 0

675 1.88889 0.00%

676 0

689 1.5 0.00%

693 0

699 0

700 0

703 1 0.00%

708 0

709 0

710 0

715 0

727 0

728 2.32143 0.00%

733 2.32143 0.00%

734 0

753 0

764 1.5 0.00%

765 0

766 1.5 0.00%

856 4.02778 0.00%

861 1.25 0.00%

862 4.02778 0.00%

863 0

864 0

867 0

869 0

874 0

876 0

879 1.27316 0.00%

880 0

883 4.02778 0.00%

884 0

886 0

887 1.25 0.00%

889 1.27316 0.00%

891 4.02778 0.00%

892 0

897 0

898 0

963 0

964 0

972 1.27316 0.00%

CTR_NERC_Low 37 of 133
EIA Plant Code Weights ASCC ERCOT FRCC HICC MRO NPCC RFC SERC SPP WECC Retired NERC Min Max

976 0

983 2.11699 7.07%

988 0

990 0

991 0

992 0

994 2.11699 0.00%

995 2.11699 0.00%

996 0

997 2.11699 0.00%

1001 2.11699 0.00%

1004 0

1007 0

1008 2.11699 0.00%

1010 2.11699 0.00%

1012 0

1032 1.91512 0.00%

1037 1.91512 0.00%

1043 2.11699 0.00%

1046 0

1047 0

1048 0

1058 0

1060 3.2222 0.00%

1073 0

1081 2.58335 0.00%

1082 2.3 0.00%

1091 0

1104 0

1167 0

1218 0

1239 0

1241 0

1243 0

1250 1 0.00%

1252 1 0.00%

1291 0

1294 0

1295 0

1353 0

1355 0

1356 4.41943 0.00%

1357 2.11699 0.00%

1361 0

CTR_NERC_Low 38 of 133
EIA Plant Code Weights ASCC ERCOT FRCC HICC MRO NPCC RFC SERC SPP WECC Retired NERC Min Max

1363 0

1364 3.5 0.00%

1372 0

1374 2.11699 0.00%

1378 0

1379 0

1381 0

1382 0

1383 1.91512 0.00%

1384 0

1385 0

1394 2.32143 0.00%

1400 0

1402 0

1403 2.32143 17.16%

1404 2.32143 0.00%

1407 0

1409 0

1416 0

1417 0

1448 2.32143 0.00%

1496 0

1507 0

1552 0

1553 0

1554 0

1559 1.4054 0.00%

1564 0

1570 2.11699 0.00%

1571 0

1572 2.19221 0.00%

1573 0

1588 4.22712 0.00%

1589 0

1590 0

1594 0

1595 0

1599 4.22712 0.00%

1606 0

1613 0

1619 4.22712 10.73%

1626 0

1682 1.43014 0.00%

1695 0

CTR_NERC_Low 39 of 133
EIA Plant Code Weights ASCC ERCOT FRCC HICC MRO NPCC RFC SERC SPP WECC Retired NERC Min Max

1702 0

1710 0

1715 1 0.00%

1720 2.11699 0.00%

1723 2.11699 0.00%

1726 0

1729 0

1731 2.11699 0.00%

1732 0

1733 3.5 4.67%

1740 0

1743 2.11699 5.75%

1745 0

1769 1.25 0.00%

1771 1.27316 0.00%

1822 0

1825 0

1830 1.91512 0.00%

1831 0

1832 3.1111 0.00%

1843 0

1859 0

1866 0

1880 0

1888 1.27316 0.00%

1891 2 0.00%

1893 2.3 0.00%

1897 2.3 0.00%

1904 2.3 0.00%

1912 0

1915 0

1918 0

1922 0

1925 2.3 0.00%

1926 2 0.00%

1927 2.3 0.00%

1934 0

1943 1 0.00%

1960 0

1973 0

2008 0

2018 0

2039 0

2046 0

CTR_NERC_Low 40 of 133
EIA Plant Code Weights ASCC ERCOT FRCC HICC MRO NPCC RFC SERC SPP WECC Retired NERC Min Max

2049 0

2050 0

2051 0

2053 0

2078 0

2079 0

2080 0

2094 5.75 0.00%

2098 0

2103 4.02778 6.91%

2104 4.02778 0.00%

2107 0

2161 0

2167 0

2168 0

2169 0

2171 0

2187 0

2226 0

2289 0

2291 0

2330 0

2364 4.22712 0.00%

2367 0

2378 0

2384 2.19221 0.00%

2388 2.19221 16.28%

2390 0

2399 0

2403 2.19221 0.00%

2404 0

2406 0

2408 0

2410 0

2411 0

2442 0

2451 1 0.00%

2465 2 0.00%

2480 1.44567 0.00%

2491 0

2493 4.22712 0.00%

2497 0

2500 0

2502 0

CTR_NERC_Low 41 of 133
EIA Plant Code Weights ASCC ERCOT FRCC HICC MRO NPCC RFC SERC SPP WECC Retired NERC Min Max

2511 0

2513 1.43014 0.00%

2514 4.22712 0.00%

2516 0

2517 0

2526 1.43014 0.00%

2529 0

2535 4.22712 0.00%

2539 0

2549 0

2554 0

2589 0

2594 0

2625 1.44567 0.00%

2629 0

2642 0

2706 2.32143 0.00%

2708 0

2709 0

2712 2.32143 4.79%

2713 0

2716 0

2718 1.6 0.00%

2720 0

2721 0

2723 0

2727 0

2732 1.6 0.00%

2790 0

2817 2.3 0.00%

2823 2.3 0.00%

2824 0

2828 0

2830 0

2832 0

2835 2.11699 0.00%

2836 0

2837 2.11699 0.00%

2838 2.11699 0.00%

2840 2.11699 0.00%

2843 0

2848 2.11699 0.00%

2850 2.11699 0.00%

2857 0

CTR_NERC_Low 42 of 133
EIA Plant Code Weights ASCC ERCOT FRCC HICC MRO NPCC RFC SERC SPP WECC Retired NERC Min Max

2861 2.11699 0.00%

2864 0

2866 2.11699 5.11%

2872 0

2876 0

2878 2.11699 0.00%

2914 0

2917 0

2937 0

2942 0

2951 0

2952 5.75 0.00%

2953 0

2956 0

2964 2.33333 0.00%

2965 0

3000 0

3098 2.11699 0.00%

3113 0

3115 2.04518 0.00%

3118 2.04518 0.00%

3122 2.04518 0.00%

3130 2.19221 0.00%

3131 0

3132 0

3136 2.04518 0.00%

3138 0

3140 2.19221 0.00%

3148 2.19221 0.00%

3149 2.04518 0.00%

3152 2.19221 0.00%

3159 2.19221 0.00%

3160 0

3161 0

3166 0

3169 0

3176 0

3178 0

3179 1 0.00%

3181 0

3236 1.44567 0.00%

3251 2.32143 0.00%

3264 0

3265 2.32143 9.33%

CTR_NERC_Low 43 of 133
EIA Plant Code Weights ASCC ERCOT FRCC HICC MRO NPCC RFC SERC SPP WECC Retired NERC Min Max

3280 2.52778 0.00%

3287 0

3295 0

3297 2.32143 0.00%

3298 0

3317 1.6 0.00%

3319 0

3334 0

3393 2.32143 0.00%

3396 0

3399 2.32143 7.02%

3403 0

3405 2.32143 0.00%

3406 0

3407 0

3436 0

3438 1 0.00%

3439 0

3441 2.28571 NoRev

3442 2 0.00%

3443 2.28571 NoRev

3452 0

3453 2.28571 0.00%

3454 0

3455 0

3457 0

3459 0

3460 2.28571 3.54%

3461 0

3464 0

3466 1.25 1.54%

3468 0

3470 2.28571 0.00%

3471 0

3476 5.75 0.00%

3477 0

3478 0

3489 0

3490 1.25 0.00%

3491 0

3492 0

3493 0

3497 0

3502 0

CTR_NERC_Low 44 of 133
EIA Plant Code Weights ASCC ERCOT FRCC HICC MRO NPCC RFC SERC SPP WECC Retired NERC Min Max

3503 0

3504 2.28571 0.00%

3506 2.28571 0.00%

3507 0

3508 0

3521 0

3523 0

3524 0

3527 0

3548 0

3549 0

3576 2.28571 0.00%

3601 2.28571 0.00%

3611 0

3612 0

3627 0

3628 0

3631 0

3644 1 0.00%

3648 0

3751 4.22712 0.00%

3775 0

3776 2.11699 0.00%

3788 0

3796 0

3797 0

3803 0

3804 0

3806 1.6 7.46%

3809 2.32143 0.00%

3845 0

3935 0

3936 2.11699 0.00%

3938 0

3942 0

3943 1 0.00%

3944 0

3945 0

3946 2.11699 0.00%

3947 2.11699 0.00%

3948 1 0.00%

3954 0

3982 0

3992 0

CTR_NERC_Low 45 of 133
EIA Plant Code Weights ASCC ERCOT FRCC HICC MRO NPCC RFC SERC SPP WECC Retired NERC Min Max

4005 2.58335 0.00%

4040 4.02778 0.00%

4041 4.02778 0.00%

4042 1.25 0.00%

4046 0

4048 0

4050 0

4054 0

4057 0

4072 0

4078 0

4125 1.27316 0.00%

4127 0

4140 2.3 0.00%

4143 0

4158 0

4162 0

4195 0

4270 0

4271 0

4937 2.28571 0.00%

4938 2.28571 0.00%

4939 1.25 0.00%

4940 0

4941 0

6000 0

6001 2.52778 0.00%

6002 1 0.00%

6004 4.41943 0.00%

6009 0

6011 2.19221 14.88%

6014 0

6015 0

6016 0

6017 4.02778 0.00%

6018 0

6019 0

6020 0

6021 1 0.00%

6022 0

6023 0

6025 0

6026 4.02778 0.00%

6031 0

CTR_NERC_Low 46 of 133
EIA Plant Code Weights ASCC ERCOT FRCC HICC MRO NPCC RFC SERC SPP WECC Retired NERC Min Max

6034 0

6036 2.52778 0.00%

6038 0

6040 0

6041 1 0.00%

6042 2 0.00%

6043 1.88889 0.00%

6045 1.88889 5.70%

6051 0

6052 0

6055 0

6064 0

6065 0

6068 2.33333 0.00%

6071 1 0.00%

6077 0

6082 0

6085 4.41943 0.00%

6089 2.58335 0.00%

6090 1 0.00%

6094 4.41943 0.00%

6095 0

6096 0

6098 2.58335 0.00%

6099 0

6103 0

6105 0

6110 0

6112 0

6115 0

6118 1 0.00%

6122 0

6124 2.5 0.00%

6127 0

6136 0

6137 1 0.00%

6138 0

6139 0

6145 2.28571 8.83%

6146 0

6147 2.28571 5.61%

6149 0

6152 2.32143 7.81%

6153 0

CTR_NERC_Low 47 of 133
EIA Plant Code Weights ASCC ERCOT FRCC HICC MRO NPCC RFC SERC SPP WECC Retired NERC Min Max

6155 0

6156 0

6165 0

6166 1 0.00%

6168 0

6170 0

6178 0

6179 2.28571 4.60%

6181 0

6190 0

6213 0

6238 1.27316 0.00%

6243 0

6246 1 0.00%

6249 2.5 0.00%

6250 1 0.00%

6251 1.25 0.00%

6254 0

6257 1.6 0.00%

6264 1 0.00%

6288 0

6462 1 0.00%

6639 0

6641 0

6705 0

6772 1 0.00%

6823 0

7097 0

7210 1 0.00%

7213 1 0.00%

7242 0

7286 0

7343 2.3 0.00%

7652 0

7722 0

7902 5.75 0.00%

8002 0

8006 0

8011 0

8023 1.27316 0.00%

8024 0

8036 0

8042 2.32143 5.64%

8048 1.5 2.92%

CTR_NERC_Low 48 of 133
EIA Plant Code Weights ASCC ERCOT FRCC HICC MRO NPCC RFC SERC SPP WECC Retired NERC Min Max

8054 2.32143 0.00%

8055 2.32143 7.62%

8056 0

8063 0

8066 3.5 0.00%

8069 3.5 0.00%

8073 0

8102 0

8222 1 0.00%

8226 0

8906 0

8907 0

9864 0

10043 0

10151 1.1398 0.00%

10338 1.43014 0.00%

10354 0

10464 2.18498 0.00%

10485 2.19221 0.00%

10567 1.43014 0.00%

10617 2.18498 0.00%

10629 1.4054 0.00%

10743 1.91512 0.00%

10745 0

10766 0

10773 0

50366 1.91512 0.00%

50880 1.43014 0.00%

50882 2.18498 0.00%

50884 0

50885 2.1398 0.00%

50888 1.1398 0.00%

50907 2.18498 0.00%

50951 0

50974 0

50976 1.1398 0.00%

52007 0

54035 2.7921 0.00%

54304 1.1111 0.00%

54689 3.2222 0.00%

54755 2.7921 0.00%

54775 1.27316 0.00%

54785 1.4054 0.00%

54914 2.18498 0.00%

CTR_NERC_Low 49 of 133
EIA Plant Code Weights ASCC ERCOT FRCC HICC MRO NPCC RFC SERC SPP WECC Retired NERC Min Max

54945 1.43014 0.00%

55318 0

CTR_NERC_Low 50 of 133
Discount Rate 7%

Option AIF_03.15.11

Weights P2RR - 29Sep10_NERC_125MGD

Discounting Year Analysis Year (2015)

3 4 5 6 7 8 9

1 2 3 4 5 6 7 8 9

EIA Plant Code EIA Plant Name NERC

Steam Plant 

Type

Facility CountBased WeightsPlant 

Ownership

Compliance

Year IPM Status

Total Plant Revenues as of 201

Ave IPM Run (Excl. 

Baseline Closures)

CTR_Low 51 of 133
Discount Rate

Option

Weights

Discounting Year

1

EIA Plant Code

10 12

10 11 12 13 14 15 16 17 18

EIA 2003-2007

Ratio Group Ratio Group Ratio Group

Total Plant Revenues as of 2015 ($2009)

Unweighted After-Tax Cost - 

Annualized - Low (As of 

2015; $2009)

Cost-to-Revenue Ratio

EIA 2003-2007 Revenues (IPM/EIA)

IPM (Based on 4-Year Average IPM/EIA Final

CTR_Low 52 of 133
Discount Rate

Option

Weights

Discounting Year

1

EIA Plant Code

13 14

19 20 21 22 23 24

Plant Type - Group Ownership - Group DIF (MGD) DIF Group

Ownership - Baseline 

Closure

Used in Calculations - Do Not Delete

NERC - Group

CTR_Low 53 of 133
EIA Plant Code EIA Plant Name NERC

Steam Plant 

Type

Facility CountBased WeightsPlant 

Ownership

Compliance

Year IPM Status

Total Plant Revenues as of 201

Ave IPM Run (Excl. 

Baseline Closures)

CTR_Low 54 of 133
EIA Plant Code

EIA 2003-2007

Ratio Group Ratio Group Ratio Group

Total Plant Revenues as of 2015 ($2009)

Unweighted After-Tax Cost - 

Annualized - Low (As of 

2015; $2009)

Cost-to-Revenue Ratio

EIA 2003-2007 Revenues (IPM/EIA)

IPM (Based on 4-Year Average IPM/EIA Final

CTR_Low 55 of 133
EIA Plant Code Plant Type - Group Ownership - Group DIF (MGD) DIF Group

Ownership - Baseline 

Closure

Used in Calculations - Do Not Delete

NERC - Group

CTR_Low 56 of 133
EIA Plant Code EIA Plant Name NERC

Steam Plant 

Type

Facility CountBased WeightsPlant 

Ownership

Compliance

Year IPM Status

Total Plant Revenues as of 201

Ave IPM Run (Excl. 

Baseline Closures)

CTR_Low 57 of 133
EIA Plant Code

EIA 2003-2007

Ratio Group Ratio Group Ratio Group

Total Plant Revenues as of 2015 ($2009)

Unweighted After-Tax Cost - 

Annualized - Low (As of 

2015; $2009)

Cost-to-Revenue Ratio

EIA 2003-2007 Revenues (IPM/EIA)

IPM (Based on 4-Year Average IPM/EIA Final

CTR_Low 58 of 133
EIA Plant Code Plant Type - Group Ownership - Group DIF (MGD) DIF Group

Ownership - Baseline 

Closure

Used in Calculations - Do Not Delete

NERC - Group

CTR_Low 59 of 133
EIA Plant Code EIA Plant Name NERC

Steam Plant 

Type

Facility CountBased WeightsPlant 

Ownership

Compliance

Year IPM Status

Total Plant Revenues as of 201

Ave IPM Run (Excl. 

Baseline Closures)

CTR_Low 60 of 133
EIA Plant Code

EIA 2003-2007

Ratio Group Ratio Group Ratio Group

Total Plant Revenues as of 2015 ($2009)

Unweighted After-Tax Cost - 

Annualized - Low (As of 

2015; $2009)

Cost-to-Revenue Ratio

EIA 2003-2007 Revenues (IPM/EIA)

IPM (Based on 4-Year Average IPM/EIA Final

CTR_Low 61 of 133
EIA Plant Code Plant Type - Group Ownership - Group DIF (MGD) DIF Group

Ownership - Baseline 

Closure

Used in Calculations - Do Not Delete

NERC - Group

CTR_Low 62 of 133
EIA Plant Code EIA Plant Name NERC

Steam Plant 

Type

Facility CountBased WeightsPlant 

Ownership

Compliance

Year IPM Status

Total Plant Revenues as of 201

Ave IPM Run (Excl. 

Baseline Closures)

CTR_Low 63 of 133
EIA Plant Code

EIA 2003-2007

Ratio Group Ratio Group Ratio Group

Total Plant Revenues as of 2015 ($2009)

Unweighted After-Tax Cost - 

Annualized - Low (As of 

2015; $2009)

Cost-to-Revenue Ratio

EIA 2003-2007 Revenues (IPM/EIA)

IPM (Based on 4-Year Average IPM/EIA Final

CTR_Low 64 of 133
EIA Plant Code Plant Type - Group Ownership - Group DIF (MGD) DIF Group

Ownership - Baseline 

Closure

Used in Calculations - Do Not Delete

NERC - Group

CTR_Low 65 of 133
EIA Plant Code EIA Plant Name NERC

Steam Plant 

Type

Facility CountBased WeightsPlant 

Ownership

Compliance

Year IPM Status

Total Plant Revenues as of 201

Ave IPM Run (Excl. 

Baseline Closures)

CTR_Low 66 of 133
EIA Plant Code

EIA 2003-2007

Ratio Group Ratio Group Ratio Group

Total Plant Revenues as of 2015 ($2009)

Unweighted After-Tax Cost - 

Annualized - Low (As of 

2015; $2009)

Cost-to-Revenue Ratio

EIA 2003-2007 Revenues (IPM/EIA)

IPM (Based on 4-Year Average IPM/EIA Final

CTR_Low 67 of 133
EIA Plant Code Plant Type - Group Ownership - Group DIF (MGD) DIF Group

Ownership - Baseline 

Closure

Used in Calculations - Do Not Delete

NERC - Group

CTR_Low 68 of 133
EIA Plant Code EIA Plant Name NERC

Steam Plant 

Type

Facility CountBased WeightsPlant 

Ownership

Compliance

Year IPM Status

Total Plant Revenues as of 201

Ave IPM Run (Excl. 

Baseline Closures)

CTR_Low 69 of 133
EIA Plant Code

EIA 2003-2007

Ratio Group Ratio Group Ratio Group

Total Plant Revenues as of 2015 ($2009)

Unweighted After-Tax Cost - 

Annualized - Low (As of 

2015; $2009)

Cost-to-Revenue Ratio

EIA 2003-2007 Revenues (IPM/EIA)

IPM (Based on 4-Year Average IPM/EIA Final

CTR_Low 70 of 133
EIA Plant Code Plant Type - Group Ownership - Group DIF (MGD) DIF Group

Ownership - Baseline 

Closure

Used in Calculations - Do Not Delete

NERC - Group

CTR_Low 71 of 133
EIA Plant Code EIA Plant Name NERC

Steam Plant 

Type

Facility CountBased WeightsPlant 

Ownership

Compliance

Year IPM Status

Total Plant Revenues as of 201

Ave IPM Run (Excl. 

Baseline Closures)

CTR_Low 72 of 133
EIA Plant Code

EIA 2003-2007

Ratio Group Ratio Group Ratio Group

Total Plant Revenues as of 2015 ($2009)

Unweighted After-Tax Cost - 

Annualized - Low (As of 

2015; $2009)

Cost-to-Revenue Ratio

EIA 2003-2007 Revenues (IPM/EIA)

IPM (Based on 4-Year Average IPM/EIA Final

CTR_Low 73 of 133
EIA Plant Code Plant Type - Group Ownership - Group DIF (MGD) DIF Group

Ownership - Baseline 

Closure

Used in Calculations - Do Not Delete

NERC - Group

CTR_Low 74 of 133
EIA Plant Code EIA Plant Name NERC

Steam Plant 

Type

Facility CountBased WeightsPlant 

Ownership

Compliance

Year IPM Status

Total Plant Revenues as of 201

Ave IPM Run (Excl. 

Baseline Closures)

CTR_Low 75 of 133
EIA Plant Code

EIA 2003-2007

Ratio Group Ratio Group Ratio Group

Total Plant Revenues as of 2015 ($2009)

Unweighted After-Tax Cost - 

Annualized - Low (As of 

2015; $2009)

Cost-to-Revenue Ratio

EIA 2003-2007 Revenues (IPM/EIA)

IPM (Based on 4-Year Average IPM/EIA Final

CTR_Low 76 of 133
EIA Plant Code Plant Type - Group Ownership - Group DIF (MGD) DIF Group

Ownership - Baseline 

Closure

Used in Calculations - Do Not Delete

NERC - Group

CTR_Low 77 of 133
EIA Plant Code EIA Plant Name NERC

Steam Plant 

Type

Facility CountBased WeightsPlant 

Ownership

Compliance

Year IPM Status

Total Plant Revenues as of 201

Ave IPM Run (Excl. 

Baseline Closures)

CTR_Low 78 of 133
EIA Plant Code

EIA 2003-2007

Ratio Group Ratio Group Ratio Group

Total Plant Revenues as of 2015 ($2009)

Unweighted After-Tax Cost - 

Annualized - Low (As of 

2015; $2009)

Cost-to-Revenue Ratio

EIA 2003-2007 Revenues (IPM/EIA)

IPM (Based on 4-Year Average IPM/EIA Final

CTR_Low 79 of 133
EIA Plant Code Plant Type - Group Ownership - Group DIF (MGD) DIF Group

Ownership - Baseline 

Closure

Used in Calculations - Do Not Delete

NERC - Group

CTR_Low 80 of 133
EIA Plant Code EIA Plant Name NERC

Steam Plant 

Type

Facility CountBased WeightsPlant 

Ownership

Compliance

Year IPM Status

Total Plant Revenues as of 201

Ave IPM Run (Excl. 

Baseline Closures)

CTR_Low 81 of 133
EIA Plant Code

EIA 2003-2007

Ratio Group Ratio Group Ratio Group

Total Plant Revenues as of 2015 ($2009)

Unweighted After-Tax Cost - 

Annualized - Low (As of 

2015; $2009)

Cost-to-Revenue Ratio

EIA 2003-2007 Revenues (IPM/EIA)

IPM (Based on 4-Year Average IPM/EIA Final

CTR_Low 82 of 133
EIA Plant Code Plant Type - Group Ownership - Group DIF (MGD) DIF Group

Ownership - Baseline 

Closure

Used in Calculations - Do Not Delete

NERC - Group

CTR_Low 83 of 133
EIA Plant Code EIA Plant Name NERC

Steam Plant 

Type

Facility CountBased WeightsPlant 

Ownership

Compliance

Year IPM Status

Total Plant Revenues as of 201

Ave IPM Run (Excl. 

Baseline Closures)

CTR_Low 84 of 133
EIA Plant Code

EIA 2003-2007

Ratio Group Ratio Group Ratio Group

Total Plant Revenues as of 2015 ($2009)

Unweighted After-Tax Cost - 

Annualized - Low (As of 

2015; $2009)

Cost-to-Revenue Ratio

EIA 2003-2007 Revenues (IPM/EIA)

IPM (Based on 4-Year Average IPM/EIA Final

CTR_Low 85 of 133
EIA Plant Code Plant Type - Group Ownership - Group DIF (MGD) DIF Group

Ownership - Baseline 

Closure

Used in Calculations - Do Not Delete

NERC - Group

CTR_Low 86 of 133
EIA Plant Code EIA Plant Name NERC

Steam Plant 

Type

Facility CountBased WeightsPlant 

Ownership

Compliance

Year IPM Status

Total Plant Revenues as of 201

Ave IPM Run (Excl. 

Baseline Closures)

CTR_Low 87 of 133
EIA Plant Code

EIA 2003-2007

Ratio Group Ratio Group Ratio Group

Total Plant Revenues as of 2015 ($2009)

Unweighted After-Tax Cost - 

Annualized - Low (As of 

2015; $2009)

Cost-to-Revenue Ratio

EIA 2003-2007 Revenues (IPM/EIA)

IPM (Based on 4-Year Average IPM/EIA Final

CTR_Low 88 of 133
EIA Plant Code Plant Type - Group Ownership - Group DIF (MGD) DIF Group

Ownership - Baseline 

Closure

Used in Calculations - Do Not Delete

NERC - Group

CTR_Low 89 of 133
EIA Plant Code EIA Plant Name NERC

Steam Plant 

Type

Facility CountBased WeightsPlant 

Ownership

Compliance

Year IPM Status

Total Plant Revenues as of 201

Ave IPM Run (Excl. 

Baseline Closures)

CTR_Low 90 of 133
EIA Plant Code

EIA 2003-2007

Ratio Group Ratio Group Ratio Group

Total Plant Revenues as of 2015 ($2009)

Unweighted After-Tax Cost - 

Annualized - Low (As of 

2015; $2009)

Cost-to-Revenue Ratio

EIA 2003-2007 Revenues (IPM/EIA)

IPM (Based on 4-Year Average IPM/EIA Final

CTR_Low 91 of 133
EIA Plant Code Plant Type - Group Ownership - Group DIF (MGD) DIF Group

Ownership - Baseline 

Closure

Used in Calculations - Do Not Delete

NERC - Group

CTR_Low 92 of 133
EIA Plant Code EIA Plant Name NERC

Steam Plant 

Type

Facility CountBased WeightsPlant 

Ownership

Compliance

Year IPM Status

Total Plant Revenues as of 201

Ave IPM Run (Excl. 

Baseline Closures)

CTR_Low 93 of 133
EIA Plant Code

EIA 2003-2007

Ratio Group Ratio Group Ratio Group

Total Plant Revenues as of 2015 ($2009)

Unweighted After-Tax Cost - 

Annualized - Low (As of 

2015; $2009)

Cost-to-Revenue Ratio

EIA 2003-2007 Revenues (IPM/EIA)

IPM (Based on 4-Year Average IPM/EIA Final

CTR_Low 94 of 133
EIA Plant Code Plant Type - Group Ownership - Group DIF (MGD) DIF Group

Ownership - Baseline 

Closure

Used in Calculations - Do Not Delete

NERC - Group

CTR_Low 95 of 133
EIA Plant Code EIA Plant Name NERC

Steam Plant 

Type

Facility CountBased WeightsPlant 

Ownership

Compliance

Year IPM Status

Total Plant Revenues as of 201

Ave IPM Run (Excl. 

Baseline Closures)

CTR_Low 96 of 133
EIA Plant Code

EIA 2003-2007

Ratio Group Ratio Group Ratio Group

Total Plant Revenues as of 2015 ($2009)

Unweighted After-Tax Cost - 

Annualized - Low (As of 

2015; $2009)

Cost-to-Revenue Ratio

EIA 2003-2007 Revenues (IPM/EIA)

IPM (Based on 4-Year Average IPM/EIA Final

CTR_Low 97 of 133
EIA Plant Code Plant Type - Group Ownership - Group DIF (MGD) DIF Group

Ownership - Baseline 

Closure

Used in Calculations - Do Not Delete

NERC - Group

CTR_Low 98 of 133
1 2 3 4 5 6 7

EIA Plant Code EIA Plant Name NERC

Steam Plant 

Type

Facility CountBased Weights Plant OwnershipCompliance

Year 

FacilityInfo 99 of 133
1

EIA Plant Code

87 8 40

8 9 10 11 12 13 14

Unweighted After-Tax Cost - 

Annualized (As of 2015; 

IPM Status Low DIF (MGD)DIF Group

Total Plant Revenues as of 2015 ($2009)

Ave IPM Run EIA 2003-2007 Revenues (IPM/EIA)

FacilityInfo 100 of 133
EIA Plant Code EIA Plant Name NERC

Steam Plant 

Type

Facility CountBased Weights Plant OwnershipCompliance

Year 

FacilityInfo 101 of 133
EIA Plant Code

Unweighted After-Tax Cost - 

Annualized (As of 2015; 

IPM Status Low DIF (MGD)DIF Group

Total Plant Revenues as of 2015 ($2009)

Ave IPM Run EIA 2003-2007 Revenues (IPM/EIA)

FacilityInfo 102 of 133
EIA Plant Code EIA Plant Name NERC

Steam Plant 

Type

Facility CountBased Weights Plant OwnershipCompliance

Year 

FacilityInfo 103 of 133
EIA Plant Code

Unweighted After-Tax Cost - 

Annualized (As of 2015; 

IPM Status Low DIF (MGD)DIF Group

Total Plant Revenues as of 2015 ($2009)

Ave IPM Run EIA 2003-2007 Revenues (IPM/EIA)

FacilityInfo 104 of 133
EIA Plant Code EIA Plant Name NERC

Steam Plant 

Type

Facility CountBased Weights Plant OwnershipCompliance

Year 

FacilityInfo 105 of 133
EIA Plant Code

Unweighted After-Tax Cost - 

Annualized (As of 2015; 

IPM Status Low DIF (MGD)DIF Group

Total Plant Revenues as of 2015 ($2009)

Ave IPM Run EIA 2003-2007 Revenues (IPM/EIA)

FacilityInfo 106 of 133
EIA Plant Code EIA Plant Name NERC

Steam Plant 

Type

Facility CountBased Weights Plant OwnershipCompliance

Year 

FacilityInfo 107 of 133
EIA Plant Code

Unweighted After-Tax Cost - 

Annualized (As of 2015; 

IPM Status Low DIF (MGD)DIF Group

Total Plant Revenues as of 2015 ($2009)

Ave IPM Run EIA 2003-2007 Revenues (IPM/EIA)

FacilityInfo 108 of 133
EIA Plant Code EIA Plant Name NERC

Steam Plant 

Type

Facility CountBased Weights Plant OwnershipCompliance

Year 

FacilityInfo 109 of 133
EIA Plant Code

Unweighted After-Tax Cost - 

Annualized (As of 2015; 

IPM Status Low DIF (MGD)DIF Group

Total Plant Revenues as of 2015 ($2009)

Ave IPM Run EIA 2003-2007 Revenues (IPM/EIA)

FacilityInfo 110 of 133
EIA Plant Code EIA Plant Name NERC

Steam Plant 

Type

Facility CountBased Weights Plant OwnershipCompliance

Year 

FacilityInfo 111 of 133
EIA Plant Code

Unweighted After-Tax Cost - 

Annualized (As of 2015; 

IPM Status Low DIF (MGD)DIF Group

Total Plant Revenues as of 2015 ($2009)

Ave IPM Run EIA 2003-2007 Revenues (IPM/EIA)

FacilityInfo 112 of 133
EIA Plant Code EIA Plant Name NERC

Steam Plant 

Type

Facility CountBased Weights Plant OwnershipCompliance

Year 

FacilityInfo 113 of 133
EIA Plant Code

Unweighted After-Tax Cost - 

Annualized (As of 2015; 

IPM Status Low DIF (MGD)DIF Group

Total Plant Revenues as of 2015 ($2009)

Ave IPM Run EIA 2003-2007 Revenues (IPM/EIA)

FacilityInfo 114 of 133
EIA Plant Code EIA Plant Name NERC

Steam Plant 

Type

Facility CountBased Weights Plant OwnershipCompliance

Year 

FacilityInfo 115 of 133
EIA Plant Code

Unweighted After-Tax Cost - 

Annualized (As of 2015; 

IPM Status Low DIF (MGD)DIF Group

Total Plant Revenues as of 2015 ($2009)

Ave IPM Run EIA 2003-2007 Revenues (IPM/EIA)

FacilityInfo 116 of 133
EIA Plant Code EIA Plant Name NERC

Steam Plant 

Type

Facility CountBased Weights Plant OwnershipCompliance

Year 

FacilityInfo 117 of 133
EIA Plant Code

Unweighted After-Tax Cost - 

Annualized (As of 2015; 

IPM Status Low DIF (MGD)DIF Group

Total Plant Revenues as of 2015 ($2009)

Ave IPM Run EIA 2003-2007 Revenues (IPM/EIA)

FacilityInfo 118 of 133
EIA Plant Code EIA Plant Name NERC

Steam Plant 

Type

Facility CountBased Weights Plant OwnershipCompliance

Year 

FacilityInfo 119 of 133
EIA Plant Code

Unweighted After-Tax Cost - 

Annualized (As of 2015; 

IPM Status Low DIF (MGD)DIF Group

Total Plant Revenues as of 2015 ($2009)

Ave IPM Run EIA 2003-2007 Revenues (IPM/EIA)

FacilityInfo 120 of 133
EIA Plant Code EIA Plant Name NERC

Steam Plant 

Type

Facility CountBased Weights Plant OwnershipCompliance

Year 

FacilityInfo 121 of 133
EIA Plant Code

Unweighted After-Tax Cost - 

Annualized (As of 2015; 

IPM Status Low DIF (MGD)DIF Group

Total Plant Revenues as of 2015 ($2009)

Ave IPM Run EIA 2003-2007 Revenues (IPM/EIA)

FacilityInfo 122 of 133
EIA Plant Code EIA Plant Name NERC

Steam Plant 

Type

Facility CountBased Weights Plant OwnershipCompliance

Year 

FacilityInfo 123 of 133
EIA Plant Code

Unweighted After-Tax Cost - 

Annualized (As of 2015; 

IPM Status Low DIF (MGD)DIF Group

Total Plant Revenues as of 2015 ($2009)

Ave IPM Run EIA 2003-2007 Revenues (IPM/EIA)

FacilityInfo 124 of 133
EIA Plant Code EIA Plant Name NERC

Steam Plant 

Type

Facility CountBased Weights Plant OwnershipCompliance

Year 

FacilityInfo 125 of 133
EIA Plant Code

Unweighted After-Tax Cost - 

Annualized (As of 2015; 

IPM Status Low DIF (MGD)DIF Group

Total Plant Revenues as of 2015 ($2009)

Ave IPM Run EIA 2003-2007 Revenues (IPM/EIA)

FacilityInfo 126 of 133
EIA Plant Code EIA Plant Name NERC

Steam Plant 

Type

Facility CountBased Weights Plant OwnershipCompliance

Year 

FacilityInfo 127 of 133
EIA Plant Code

Unweighted After-Tax Cost - 

Annualized (As of 2015; 

IPM Status Low DIF (MGD)DIF Group

Total Plant Revenues as of 2015 ($2009)

Ave IPM Run EIA 2003-2007 Revenues (IPM/EIA)

FacilityInfo 128 of 133
EIA Plant Code EIA Plant Name NERC

Steam Plant 

Type

Facility CountBased Weights Plant OwnershipCompliance

Year 

FacilityInfo 129 of 133
EIA Plant Code

Unweighted After-Tax Cost - 

Annualized (As of 2015; 

IPM Status Low DIF (MGD)DIF Group

Total Plant Revenues as of 2015 ($2009)

Ave IPM Run EIA 2003-2007 Revenues (IPM/EIA)

FacilityInfo 130 of 133
EIA Plant Code EIA Plant Name NERC

Steam Plant 

Type

Facility CountBased Weights Plant OwnershipCompliance

Year 

FacilityInfo 131 of 133
EIA Plant Code

Unweighted After-Tax Cost - 

Annualized (As of 2015; 

IPM Status Low DIF (MGD)DIF Group

Total Plant Revenues as of 2015 ($2009)

Ave IPM Run EIA 2003-2007 Revenues (IPM/EIA)

FacilityInfo 132 of 133
DollarYear 2009

AnalysisYear 2015

IPMDollarYear2006

IPM_Yr1 2015

IPM_Yr2 2020

IPM_Yr3 2025

IPM_YrLast 2028

EIA_Yr1 2003

EIA_Yr2 2004

EIA_Yr3 2005

EIA_Yr4 2006

EIA_YrLast 2007

Assumptions 133 of 133